[FITTERS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.45%
YoY- 547.36%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 339,210 257,473 189,756 154,497 139,220 137,113 126,226 93.64%
PBT 27,998 23,821 18,930 14,063 12,331 11,569 9,976 99.34%
Tax -7,772 -6,391 -4,940 -2,973 -2,173 -2,155 -1,675 178.97%
NP 20,226 17,430 13,990 11,090 10,158 9,414 8,301 81.36%
-
NP to SH 18,626 16,324 13,161 10,835 10,084 9,194 8,017 75.68%
-
Tax Rate 27.76% 26.83% 26.10% 21.14% 17.62% 18.63% 16.79% -
Total Cost 318,984 240,043 175,766 143,407 129,062 127,699 117,925 94.49%
-
Net Worth 147,488 142,168 135,068 125,519 0 0 71,157 62.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 147,488 142,168 135,068 125,519 0 0 71,157 62.78%
NOSH 216,226 216,226 211,473 206,718 130,399 126,453 122,664 46.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.96% 6.77% 7.37% 7.18% 7.30% 6.87% 6.58% -
ROE 12.63% 11.48% 9.74% 8.63% 0.00% 0.00% 11.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 156.88 119.08 89.73 74.74 106.76 108.43 102.90 32.56%
EPS 8.61 7.55 6.22 5.24 7.73 7.27 6.54 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.6575 0.6387 0.6072 0.00 0.00 0.5801 11.43%
Adjusted Per Share Value based on latest NOSH - 206,718
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.41 10.94 8.06 6.56 5.91 5.82 5.36 93.69%
EPS 0.79 0.69 0.56 0.46 0.43 0.39 0.34 75.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0604 0.0574 0.0533 0.00 0.00 0.0302 62.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 0.92 0.71 0.66 0.55 0.43 0.38 -
P/RPS 0.65 0.77 0.79 0.88 0.52 0.40 0.37 45.74%
P/EPS 11.84 12.19 11.41 12.59 7.11 5.91 5.81 60.94%
EY 8.45 8.21 8.77 7.94 14.06 16.91 17.20 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.11 1.09 0.00 0.00 0.66 73.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 -
Price 0.855 1.13 0.82 0.67 0.65 0.42 0.39 -
P/RPS 0.55 0.95 0.91 0.90 0.61 0.39 0.38 28.04%
P/EPS 9.93 14.97 13.18 12.78 8.41 5.78 5.97 40.51%
EY 10.07 6.68 7.59 7.82 11.90 17.31 16.76 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 1.28 1.10 0.00 0.00 0.67 51.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment